Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.55% first-year return on $80,181 initial cash invested.
0.55%
Cash On Cash
6.61%
Cap Rate
1.13
DSCR
$3,684
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,684 income − $3,647 expenses = $37 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,181
Downpayment
20%
$59,220
Closing costs
1%
$2,961
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,684
Total Expenses
$3,647
Mortgage P&I
39%
$1,447
Property Taxes
9%
$327
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921